Question

In: Accounting

Sheridan Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60...

Sheridan Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs.

Sales $1,980,000 Selling expenses—variable $79,000
Direct materials 500,000 Selling expenses—fixed 56,000
Direct labor 380,000 Administrative expenses—variable 27,000
Manufacturing overhead—variable 400,000 Administrative expenses—fixed 179,500
Manufacturing overhead—fixed 210,000

Prepare a CVP income statement for 2020 based on management’s estimates.

SHERIDAN COMPANY
CVP Income Statement (Estimated)

For the Year Ending December 31, 2020

select an income statement item                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

$enter a dollar amount

select an opening name for section one                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
select an income statement item                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

$enter a dollar amount

select an income statement item                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

enter a dollar amount

select an income statement item                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

enter a dollar amount

select a closing name for section one                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

enter a total amount for section one

select a summarirzing line for the first part                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

enter a total amount for the first part

select an opening name for section two                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit
select an income statement item                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

enter a dollar amount

select an income statement item                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

enter a dollar amount

select an income statement item                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

enter a dollar amount

select a closing name for section two                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

enter a total amount for section two

select a closing name for this statement                                                                      Administrative ExpensesContribution MarginCost of Goods SoldFixed ExpensesNet Income/(Loss)SalesSelling ExpensesTotal Fixed ExpensesTotal Variable ExpensesVariable ExpensesGross Profit

$enter a total net income or loss amount

eTextbook and Media

  

  

Calculate variable cost per bottle. (Round variable cost per bottle to 3 decimal places, e.g. 0.251.)

Variable cost per bottle

$enter Variable cost per bottle in dollars rounded to 3 decimal places

eTextbook and Media

  

  

Compute the break-even point in (1) units and (2) dollars. (Round answers to 0 decimal places, e.g. 1,225.)

(1) Compute the break-even point

enter the break-even point in units

units
(2) Compute the break-even point

$enter the break-even point in dollars

eTextbook and Media

  

  

Compute the contribution margin ratio and the margin of safety ratio. (Round variable cost per bottle to 3 decimal places, e.g. 0.25 and final answers to 0 decimal places, e.g. 25%.)

Contribution margin ratio

enter the contribution margin ratio in percentages rounded to 0 decimal places

%
Margin of safety ratio

enter the Margin of safety ratio in percentages rounded to 0 decimal places

%

eTextbook and Media

  

  

Determine the sales dollars required to earn net income of $150,000. (Round answer to 0 decimal places, e.g. 1,225.)

Required sales dollars

$enter the Required sales dollars

Solutions

Expert Solution


Related Solutions

Sheridan Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60...
Sheridan Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs. Sales $1,980,000 Selling expenses—variable $79,000 Direct materials 500,000 Selling expenses—fixed 56,000 Direct labor 380,000 Administrative expenses—variable 27,000 Manufacturing overhead—variable 400,000 Administrative expenses—fixed 179,500 Manufacturing overhead—fixed 210,000 Prepare a CVP income statement for 2020 based on management’s estimates. Calculate variable cost...
Sheridan Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60...
Sheridan Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs. Sales $1,980,000 Selling expenses—variable $79,000 Direct materials 500,000 Selling expenses—fixed 56,000 Direct labor 380,000 Administrative expenses—variable 27,000 Manufacturing overhead—variable 400,000 Administrative expenses—fixed 179,500 Manufacturing overhead—fixed 210,000 Prepare a CVP income statement for 2020 based on management’s estimates. SHERIDAN COMPANY CVP...
Sheridan Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50...
Sheridan Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs. sales $2,000,000 Selling expenses—variable $212,000 Direct materials 480,000 Selling expenses—fixed 50,000 Direct labor 330,000 Administrative expenses—variable 28,000 Manufacturing overhead—variable 350,000 Administrative expenses—fixed 90,000 Manufacturing overhead—fixed 280,000 A) Compute the break-even point in (1) units and (2) dollars. (Round answers to...
Cullumber Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60...
Cullumber Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs. Sales $1,800,000 Selling expenses—variable $105,000 Direct materials 510,000 Selling expenses—fixed 62,000 Direct labor 390,000 Administrative expenses—variable 25,000 Manufacturing overhead—variable 410,000 Administrative expenses—fixed 96,000 Manufacturing overhead—fixed 130,000 Prepare a CVP income statement for 2020 based on management’s estimates. Calculate variable cost...
Jorge Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60...
Jorge Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 60 cents per 16-ounce bottle to retailers, who charge customers 90 cents per bottle. For the year 2017, management estimates the following revenues and costs. Sales $1,848,000 Selling expenses—variable $70,000 Direct materials 440,000 Selling expenses—fixed 75,000 Direct labor 330,000 Administrative expenses—variable 23,600 Manufacturing overhead—variable 430,000 Administrative expenses—fixed 52,000 Manufacturing overhead—fixed 404,000 1. Prepare a CVP income statement for 2017 based on management’s estimates. 2. Calculate...
Monty Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50...
Monty Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2017, management estimates the following revenues and costs. Sales $1,640,000 Selling expenses—variable $50,000 Direct materials 420,000 Selling expenses—fixed 70,000 Direct labor 350,000 Administrative expenses—variable 30,000 Manufacturing overhead—variable 380,000 Administrative expenses—fixed 48,000 Manufacturing overhead—fixed 208,250 1.Prepare a CVP income statement for 2017 based on management’s estimates. MONTY COMPANY CVP...
Blossom Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50...
Blossom Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs. Sales $1,950,000 Selling expenses—variable $67,000 Direct materials 550,000 Selling expenses—fixed 61,000 Direct labor 350,000 Administrative expenses—variable 28,000 Manufacturing overhead—variable 370,000 Administrative expenses—fixed 59,250 Manufacturing overhead—fixed 260,000 Correct answer iconYour answer is correct. Prepare a CVP income statement for 2020 based...
Jorge Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50...
Jorge Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs. Sales $1,800,000 Selling expenses—variable $70,000 Direct materials 430,000 Selling expenses—fixed 65,000 Direct labor 360,000 Administrative expenses—variable 20,000 Manufacturing overhead—variable 380,000 Administrative expenses—fixed 60,000 Manufacturing overhead—fixed 280,000 Prepare a CVP income statement for 2020 based on management’s estimates.    Calculate variable...
Wildhorse Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50...
Wildhorse Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs. Sales $1,750,000 Selling expenses—variable $108,000 Direct materials 450,000 Selling expenses—fixed 54,000 Direct labor 400,000 Administrative expenses—variable 22,000 Manufacturing overhead—variable 420,000 Administrative expenses—fixed 71,000 Manufacturing overhead—fixed 120,000 Compute the break-even point in (1) units and (2) dollars. (Round answers to 0...
Ivanhoe Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50...
Ivanhoe Company bottles and distributes B-Lite, a diet soft drink. The beverage is sold for 50 cents per 16-ounce bottle to retailers, who charge customers 75 cents per bottle. For the year 2020, management estimates the following revenues and costs. Sales $1,650,000 Selling expenses—variable $76,500 Direct materials 460,000 Selling expenses—fixed 51,000 Direct labor 330,000 Administrative expenses—variable 21,000 Manufacturing overhead—variable 350,000 Administrative expenses—fixed 99,000 Manufacturing overhead—fixed 180,000 Part 1 Partially correct answer iconYour answer is partially correct. Prepare a CVP income...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT